CashFlowRE
Sign in Sign up
10000 E Maguire Rd
C+ Composite 63.13
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +28.0/30.0
  • DSCR +9.9/10.0
  • 1% rule +7.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$130,000

10000 E Maguire Rd · Slaughterville, OK 73068
4 bd · 2.0 ba · 1,984 sqft · SingleFamily · 60 Days on market
Built 1997 Fair condition 1.87 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Located less than 10 minutes from town, this spacious 4-bedroom, 2-bath manufactured home on permanent foundsation sits on 1.87 acres featuring two living spaces, one with a cozy fireplace. Spacious eat-in kitchen with island open to den. Covered patio for outdoor relaxation and gazing at the stars. Sold as-is—bring your vision!

Key facts

  • Two living spaces
  • Spacious kitchen
  • Covered patio

Tags

TWO LIVING SPACESCOZY FIREPLACESPACIOUS KITCHENCOVERED PATIOFIRE PIT

Property features AI

Finance

  • Other: Occupied (rented); Homestead eligible
  • Financial info: Selling as-is; acceptable financing includes cash and conventional; Loan qualification possible; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: Additional parking; Concrete parking; RV parking
  • Utilities: Electricity available; Natural gas available; High-speed internet; Private well available
  • Home design: Single family residence; One level; Property faces north
  • Construction: Manufactured construction; Composition roof (replaced/updated 2023); Slab foundation
  • Exterior features: Covered patio; Fire pit; Wire fencing; Rural property setting

Interior

  • Kitchen: Free‑standing gas range/oven
  • Bedrooms: 4 bedrooms
  • Flooring: Combination flooring; Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Heat pump cooling
  • Interior features: Ceiling fans; Wood-burning fireplace

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $130k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 4.4% in Slaughterville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 63/100 on livability (#228 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F, health & safety F.
  • Noble (suburban): math 23% / reading 25% proficiency, ranked #108 of 270 in OK (top 40%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Noble Hs (math 17% / reading 27%, grade F, #222 of 447 statewide, top 52%, 883 students, 0% FRL) — zoned schools average 0% FRL vs 53% district-wide (53 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 215 active listings in the ZIP; 592 units permitted in Cleveland County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cleveland County population projected at +40% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.27%
Cap rate
10.02%
Cash-on-cash
13.32%
DSCR
1.59
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$426,560
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6750 96th St 0.54mi 3/2.0 (-1) 1,863 (-6%) 1mo $400,000 $215 59
7051 96th St 0.32mi 3/1.5 (-1) 1,689 (-15%) 11mo $165,000 $98 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.13×
Total profit
$4,687
Equity at exit
$19,383
10-year hold
IRR
12.9%
Equity multiple
2.03×
Total profit
$37,311
Equity at exit
$11,240

Cash invested: $36,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Oklahoma
83 Strongly Landlord-Friendly · R+20
County
— inherits STATE
City
— inherits STATE
5-day notice; strongly landlord-favorable.

ZIP-level market 73068

Home prices YoY
-4.8%
Active inventory
215
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,649 medium interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$404

Break-even live

Break-even rent $1,137
Max offer price $130,000
Occupancy floor 70%

Sensitivity live

Price -10% $494 -5% $449 +0% $404 +5% $359 +10% $314
Rent -10% $274 -5% $339 +0% $404 +5% $469 +10% $534
Rate -1.0pp $469 -0.5pp $437 base $404 +0.5pp $370 +1.0pp $336

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$32,500
Closing costs
$3,900
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 18 events

  1. 2026-06-21
    days on market $130,000 Active 60 DOM
  2. 2026-06-18
    days on market $130,000 Active 57 DOM
  3. 2026-06-17
    days on market $130,000 Active 56 DOM
  4. 2026-06-16
    days on market $130,000 Active 55 DOM
  5. 2026-06-15
    pricedays on market $130,000 Active 54 DOM
  6. 2026-06-13
    days on market $140,000 Active 52 DOM
  7. 2026-06-13
    days on market $140,000 Active 51 DOM
  8. 2026-06-09
    days on market $140,000 Active 48 DOM
  9. 2026-06-08
    days on market $140,000 Active 47 DOM
  10. 2026-06-07
    days on market $140,000 Active 46 DOM
  11. 2026-06-03
    days on market $140,000 Active 42 DOM
  12. 2026-06-02
    days on market $140,000 Active 41 DOM
  13. 2026-06-01
    days on market $140,000 Active 40 DOM
  14. 2026-05-31
    days on market $140,000 Active 39 DOM
  15. 2026-04-27
    status Active
  16. 2026-04-22
    status Active
  17. 2026-04-14
    status Active
  18. 2026-03-31
    listed $140,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,782
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$1,583
− Management
−$1,583
− Depreciation
−$3,782
Taxable income
$2,953
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$709
After-tax cash flow
$4,139/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations to update the kitchen, bathrooms, exterior, and flooring. Upgrades would significantly enhance its resale value.

Repairs flagged

  • Major kitchen cabinets — severely outdated and in poor condition
  • Major bathroom fixtures — dated and in need of replacement
  • Moderate exterior siding — weathered and discolored
  • Major flooring — carpeted floors in poor condition

Value-add opportunities

  • Resale update kitchen cabinets and appliances — modernizing the kitchen would significantly increase its appeal
  • Resale paint interior walls and replace fixtures — fresh paint and updated fixtures would enhance the home's curb appeal
  • Resale repair and paint exterior siding — improving the exterior would make the home more attractive to potential buyers
  • Resale replace flooring — new flooring would improve the home's overall appearance and functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · severely outdated and in poor condition Major $15,000–50,000
bathroom fixtures · dated and in need of replacement Major $15,000–50,000
exterior siding · weathered and discolored Moderate $3,000–15,000
flooring · carpeted floors in poor condition Major $15,000–50,000
Total estimated repair cost · 4 items $48,000–165,000

Value-add ROI direction

  • Resale update kitchen cabinets and appliances — modernizing the kitchen would significantly increase its appeal
  • Resale paint interior walls and replace fixtures — fresh paint and updated fixtures would enhance the home's curb appeal
  • Resale repair and paint exterior siding — improving the exterior would make the home more attractive to potential buyers
  • Resale replace flooring — new flooring would improve the home's overall appearance and functionality

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Noble
NCES district ID
4021630
Math proficiency
23% ▼ -8.00%
Reading proficiency
25% ▼ -7.00%
Median HH income
$50,812
Composite
21.31/100
National rank
#8384
State rank
#108 of 270 in OK

Livability — Slaughterville

Score
63/100
State rank
#228
US rank
#15883

Category grades

Amenities F Commute F Cost of living A+ Crime A- Employment A Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Slaughterville, OK
County
Cleveland County · 239,547 people
City population
12,003
Metro
Oklahoma City, OK
Population (ZIP)
12,258
Household income
$73,821
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
301.0

Population outlook (Cleveland County) Hauer SSP2

Today (2025)
323,621 people
By 2030
349,070 · +7.9%
By 2040
400,168 · +23.7%
By 2050
454,101 · +40.3%
By 2075
602,926 · +86.3%
By 2100
734,485 · +127.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 8% Hispanic / Latino 5% Native American 5% Black 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Slovak 3% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Cleveland

2024 margin
R (+14.9) · D 41.4% · R 56.4% · Other 2.2%
2008→2024 swing
+9.1pp toward D · 2008: -24.0pp · 2024: -14.9pp
All cycles
2024: R+14.9 2020: R+14.1 2016: R+21.7 2012: R+25.9 2008: R+24.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -13.99%
Current HPI
278.428
Rent YoY
Metro
Oklahoma City, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-04-27 Relisted MLSOK
  • 2026-04-22 Relisted MLSOK
  • 2026-04-14 Relisted MLSOK
  • 2026-03-31 Listed $140,000 MLSOK

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…